> Total Assets | 1,100 | 1,400 | 9,900 | 10,200 | 10,100 | 13,400 | 14,500 | 13,900 | 13,700 | 14,500 | 15,300 | 12,799 | 12,799 | 4,500 | 7,400 | 8,907 | 7,700 | 8,600 | 10,100 | 10,570 | 9,000 | 10,000 | 9,300 | 9,266 | 8,200 | 6,800 | 6,500 | 7,200 | 7,200 | 6,944 | 6,605 | 5,197 | 4,925 | 5,599 | 5,062 | 5,369 | 4,553 | 3,628 | 3,098 | 2,944 | 2,687 | 2,187 | 2,391 | 2,759 | 6,908 | 8,032 | 8,791 | 9,324 | 9,990 | 17,291 | 18,071 | 41,246 | 45,151 | 48,347 | 51,625 | 56,400 | 57,525 | 57,627 | 54,846 | 61,162 | 64,741 | 67,103 | 82,819 | 85,091 | 87,838 | 87,027 | 82,390 | 86,050 | 90,305 | 83,555 | 79,188 | 87,615 | 100,148 | 89,424 | 98,226 | 99,881 | 140,396 | 139,689 | 135,564 | 142,028 | 139,959 | 119,489 | 109,578 | 98,302 | 114,779 | 114,280 | 95,956 | 246,840 | 295,961 | 265,557 | 260,291 | 247,787 | 234,450 | 215,555 | 197,582 | 187,666 | 180,038 | 169,300 | 171,641 | 165,238 | 170,079 | 161,711 | 161,037 | 150,685 | 155,172 | 142,216 | 140,249 | 127,608 | 130,828 | 122,293 | 109,485 | 103,377 | 96,222 | 86,379 | 78,480 | 74,038 | 71,225 | 62,031 | 58,488 | 60,541 | 65,653 | 61,080 | 52,901 | 57,780 | 40,993 | 30,181 |
| 30,181 | 40,993 | 57,780 | 52,901 | 61,080 | 65,653 | 60,541 | 58,488 | 62,031 | 71,225 | 74,038 | 78,480 | 86,379 | 96,222 | 103,377 | 109,485 | 122,293 | 130,828 | 127,608 | 140,249 | 142,216 | 155,172 | 150,685 | 161,037 | 161,711 | 170,079 | 165,238 | 171,641 | 169,300 | 180,038 | 187,666 | 197,582 | 215,555 | 234,450 | 247,787 | 260,291 | 265,557 | 295,961 | 246,840 | 95,956 | 114,280 | 114,779 | 98,302 | 109,578 | 119,489 | 139,959 | 142,028 | 135,564 | 139,689 | 140,396 | 99,881 | 98,226 | 89,424 | 100,148 | 87,615 | 79,188 | 83,555 | 90,305 | 86,050 | 82,390 | 87,027 | 87,838 | 85,091 | 82,819 | 67,103 | 64,741 | 61,162 | 54,846 | 57,627 | 57,525 | 56,400 | 51,625 | 48,347 | 45,151 | 41,246 | 18,071 | 17,291 | 9,990 | 9,324 | 8,791 | 8,032 | 6,908 | 2,759 | 2,391 | 2,187 | 2,687 | 2,944 | 3,098 | 3,628 | 4,553 | 5,369 | 5,062 | 5,599 | 4,925 | 5,197 | 6,605 | 6,944 | 7,200 | 7,200 | 6,500 | 6,800 | 8,200 | 9,266 | 9,300 | 10,000 | 9,000 | 10,570 | 10,100 | 8,600 | 7,700 | 8,907 | 7,400 | 4,500 | 12,799 | 12,799 | 15,300 | 14,500 | 13,700 | 13,900 | 14,500 | 13,400 | 10,100 | 10,200 | 9,900 | 1,400 | 1,100 |
---|
> Total Current Assets | 600 | 900 | 5,500 | 5,800 | 5,500 | 7,000 | 7,300 | 6,700 | 6,600 | 7,700 | 8,300 | 6,575 | 6,575 | 1,900 | 2,100 | 2,353 | 1,200 | 2,300 | 2,600 | 2,927 | 1,700 | 2,900 | 2,000 | 2,290 | 1,700 | 800 | 1,000 | 1,900 | 1,900 | 2,039 | 2,061 | 1,235 | 1,327 | 2,215 | 1,977 | 2,393 | 1,909 | 1,301 | 1,147 | 1,320 | 1,396 | 1,221 | 1,659 | 1,959 | 5,609 | 6,028 | 6,558 | 3,837 | 4,637 | 6,755 | 5,605 | 18,393 | 18,372 | 17,341 | 18,462 | 18,529 | 18,303 | 16,743 | 15,260 | 18,005 | 17,991 | 23,480 | 33,419 | 34,208 | 39,856 | 42,587 | 41,247 | 37,026 | 43,274 | 36,743 | 33,368 | 37,637 | 46,745 | 39,117 | 43,077 | 41,805 | 69,457 | 55,047 | 54,351 | 52,344 | 57,278 | 44,971 | 39,808 | 34,903 | 56,932 | 59,880 | 41,461 | 89,048 | 117,029 | 95,930 | 103,608 | 99,859 | 94,953 | 86,820 | 79,262 | 75,727 | 73,623 | 71,213 | 74,867 | 77,106 | 85,852 | 84,112 | 82,367 | 77,025 | 78,847 | 70,379 | 73,464 | 65,618 | 72,526 | 69,562 | 60,925 | 58,590 | 55,174 | 49,026 | 44,442 | 42,859 | 42,334 | 35,886 | 34,772 | 38,035 | 42,866 | 39,510 | 32,616 | 35,393 | 22,926 | 13,179 |
| 13,179 | 22,926 | 35,393 | 32,616 | 39,510 | 42,866 | 38,035 | 34,772 | 35,886 | 42,334 | 42,859 | 44,442 | 49,026 | 55,174 | 58,590 | 60,925 | 69,562 | 72,526 | 65,618 | 73,464 | 70,379 | 78,847 | 77,025 | 82,367 | 84,112 | 85,852 | 77,106 | 74,867 | 71,213 | 73,623 | 75,727 | 79,262 | 86,820 | 94,953 | 99,859 | 103,608 | 95,930 | 117,029 | 89,048 | 41,461 | 59,880 | 56,932 | 34,903 | 39,808 | 44,971 | 57,278 | 52,344 | 54,351 | 55,047 | 69,457 | 41,805 | 43,077 | 39,117 | 46,745 | 37,637 | 33,368 | 36,743 | 43,274 | 37,026 | 41,247 | 42,587 | 39,856 | 34,208 | 33,419 | 23,480 | 17,991 | 18,005 | 15,260 | 16,743 | 18,303 | 18,529 | 18,462 | 17,341 | 18,372 | 18,393 | 5,605 | 6,755 | 4,637 | 3,837 | 6,558 | 6,028 | 5,609 | 1,959 | 1,659 | 1,221 | 1,396 | 1,320 | 1,147 | 1,301 | 1,909 | 2,393 | 1,977 | 2,215 | 1,327 | 1,235 | 2,061 | 2,039 | 1,900 | 1,900 | 1,000 | 800 | 1,700 | 2,290 | 2,000 | 2,900 | 1,700 | 2,927 | 2,600 | 2,300 | 1,200 | 2,353 | 2,100 | 1,900 | 6,575 | 6,575 | 8,300 | 7,700 | 6,600 | 6,700 | 7,300 | 7,000 | 5,500 | 5,800 | 5,500 | 900 | 600 |
---|
Cash And Cash Equivalents | 200 | 100 | 600 | 600 | 500 | 600 | 400 | 300 | 100 | 200 | 100 | 140 | 140 | 100 | 800 | 655 | 300 | 300 | 300 | 121 | 400 | 1,100 | 900 | 703 | 400 | 300 | 100 | 1,900 | 1,900 | 1,088 | 1,009 | 259 | 469 | 1,373 | 1,121 | 1,044 | 790 | 837 | 608 | 523 | 890 | 477 | 1,049 | 1,025 | 2,082 | 4,257 | 2,253 | 1,830 | 3,751 | 4,352 | 2,061 | 9,499 | 13,419 | 10,570 | 8,251 | 9,389 | 6,614 | 5,552 | 4,176 | 4,504 | 8,319 | 12,174 | 17,152 | 24,114 | 24,251 | 30,623 | 34,145 | 25,504 | 23,229 | 21,733 | 19,579 | 13,073 | 15,466 | 21,930 | 21,739 | 15,746 | 10,662 | 24,259 | 21,481 | 8,614 | 9,999 | 24,807 | 21,336 | 16,130 | 15,293 | 30,512 | 25,064 | 14,644 | 20,642 | 37,275 | 39,015 | 37,009 | 30,378 | 25,695 | 18,263 | 14,624 | 27,820 | 35,179 | 30,503 | 22,013 | 17,608 | 26,755 | 28,163 | 28,729 | 23,405 | 34,278 | 14,670 | 26,271 | 22,852 | 29,478 | 45,422 | 40,955 | 41,371 | 40,334 | 36,018 | 25,376 | 14,395 | 24,654 | 18,599 | 13,914 | 10,944 | 18,087 | 13,891 | 16,462 | 11,158 | 6,980 |
| 6,980 | 11,158 | 16,462 | 13,891 | 18,087 | 10,944 | 13,914 | 18,599 | 24,654 | 14,395 | 25,376 | 36,018 | 40,334 | 41,371 | 40,955 | 45,422 | 29,478 | 22,852 | 26,271 | 14,670 | 34,278 | 23,405 | 28,729 | 28,163 | 26,755 | 17,608 | 22,013 | 30,503 | 35,179 | 27,820 | 14,624 | 18,263 | 25,695 | 30,378 | 37,009 | 39,015 | 37,275 | 20,642 | 14,644 | 25,064 | 30,512 | 15,293 | 16,130 | 21,336 | 24,807 | 9,999 | 8,614 | 21,481 | 24,259 | 10,662 | 15,746 | 21,739 | 21,930 | 15,466 | 13,073 | 19,579 | 21,733 | 23,229 | 25,504 | 34,145 | 30,623 | 24,251 | 24,114 | 17,152 | 12,174 | 8,319 | 4,504 | 4,176 | 5,552 | 6,614 | 9,389 | 8,251 | 10,570 | 13,419 | 9,499 | 2,061 | 4,352 | 3,751 | 1,830 | 2,253 | 4,257 | 2,082 | 1,025 | 1,049 | 477 | 890 | 523 | 608 | 837 | 790 | 1,044 | 1,121 | 1,373 | 469 | 259 | 1,009 | 1,088 | 1,900 | 1,900 | 100 | 300 | 400 | 703 | 900 | 1,100 | 400 | 121 | 300 | 300 | 300 | 655 | 800 | 100 | 140 | 140 | 100 | 200 | 100 | 300 | 400 | 600 | 500 | 600 | 600 | 100 | 200 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,952 | 0 | 0 | 0 | 15,716 | 0 | 0 | 0 | 8,623 | 0 | 0 | 0 | 4,130 | 0 | 0 | 0 | 20,326 | 0 | 0 | 0 | 6,437 | 6,460 | 6,484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,177 | 25,267 | 25,192 | 30,123 | 20,056 | 20,012 | 12,498 | 5,500 | 0 | 0 | 0 | 0 | 2,750 | 4,000 | 9,500 | 12,750 | 18,000 | 23,500 | 26,000 | 26,000 | 24,500 | 26,750 | 28,750 | 27,500 | 19,500 | 19,250 | 21,000 | 32,250 | 41,500 | 44,250 | 40,250 | 16,000 | 9,000 | 12,000 | 16,583 | 17,583 | 17,583 | 17,583 | 10,583 | 10,583 | 10,583 | 7,425 | 2,350 | 2,350 | 2,350 | 583 | 583 | 583 | 583 | 583 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 0 |
| 0 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 265 | 583 | 583 | 583 | 583 | 583 | 2,350 | 2,350 | 2,350 | 7,425 | 10,583 | 10,583 | 10,583 | 17,583 | 17,583 | 17,583 | 16,583 | 12,000 | 9,000 | 16,000 | 40,250 | 44,250 | 41,500 | 32,250 | 21,000 | 19,250 | 19,500 | 27,500 | 28,750 | 26,750 | 24,500 | 26,000 | 26,000 | 23,500 | 18,000 | 12,750 | 9,500 | 4,000 | 2,750 | 0 | 0 | 0 | 0 | 5,500 | 12,498 | 20,012 | 20,056 | 30,123 | 25,192 | 25,267 | 20,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,484 | 6,460 | 6,437 | 0 | 0 | 0 | 20,326 | 0 | 0 | 0 | 4,130 | 0 | 0 | 0 | 8,623 | 0 | 0 | 0 | 15,716 | 0 | 0 | 0 | 10,952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 300 | 600 | 2,100 | 2,300 | 1,800 | 2,900 | 3,600 | 3,100 | 2,700 | 2,900 | 3,200 | 2,394 | 2,394 | 1,000 | 800 | 887 | 600 | 1,600 | 2,000 | 2,502 | 900 | 1,200 | 700 | 1,113 | 1,000 | 0 | 500 | 0 | 1,246 | 702 | 866 | 903 | 837 | 716 | 782 | 1,256 | 932 | 194 | 452 | 695 | 503 | 687 | 510 | 828 | 3,444 | 1,648 | 4,191 | 1,887 | 836 | 1,651 | 2,899 | 8,146 | 4,774 | 5,275 | 9,000 | 8,438 | 11,432 | 8,714 | 9,519 | 12,689 | 8,675 | 8,668 | 14,619 | 5,854 | 15,328 | 4,004 | 5,527 | 9,929 | 19,626 | 12,505 | 10,089 | 21,745 | 27,694 | 12,685 | 17,518 | 19,351 | 57,706 | 24,561 | 27,779 | 35,641 | 37,649 | 14,813 | 11,754 | 10,742 | 39,403 | 22,190 | 8,986 | 37,133 | 57,795 | 31,297 | 37,443 | 35,700 | 26,720 | 15,647 | 12,772 | 16,031 | 24,425 | 19,466 | 26,159 | 33,833 | 41,265 | 27,958 | 29,863 | 25,402 | 35,725 | 16,655 | 36,034 | 24,422 | 32,585 | 28,034 | 6,421 | 7,343 | 5,137 | 324 | 325 | 8,905 | 18,495 | 1,781 | 4,017 | 9,980 | 14,434 | 5,486 | 5,953 | 14,888 | 4,424 | 2,788 |
| 2,788 | 4,424 | 14,888 | 5,953 | 5,486 | 14,434 | 9,980 | 4,017 | 1,781 | 18,495 | 8,905 | 325 | 324 | 5,137 | 7,343 | 6,421 | 28,034 | 32,585 | 24,422 | 36,034 | 16,655 | 35,725 | 25,402 | 29,863 | 27,958 | 41,265 | 33,833 | 26,159 | 19,466 | 24,425 | 16,031 | 12,772 | 15,647 | 26,720 | 35,700 | 37,443 | 31,297 | 57,795 | 37,133 | 8,986 | 22,190 | 39,403 | 10,742 | 11,754 | 14,813 | 37,649 | 35,641 | 27,779 | 24,561 | 57,706 | 19,351 | 17,518 | 12,685 | 27,694 | 21,745 | 10,089 | 12,505 | 19,626 | 9,929 | 5,527 | 4,004 | 15,328 | 5,854 | 14,619 | 8,668 | 8,675 | 12,689 | 9,519 | 8,714 | 11,432 | 8,438 | 9,000 | 5,275 | 4,774 | 8,146 | 2,899 | 1,651 | 836 | 1,887 | 4,191 | 1,648 | 3,444 | 828 | 510 | 687 | 503 | 695 | 452 | 194 | 932 | 1,256 | 782 | 716 | 837 | 903 | 866 | 702 | 1,246 | 0 | 500 | 0 | 1,000 | 1,113 | 700 | 1,200 | 900 | 2,502 | 2,000 | 1,600 | 600 | 887 | 800 | 1,000 | 2,394 | 2,394 | 3,200 | 2,900 | 2,700 | 3,100 | 3,600 | 2,900 | 1,800 | 2,300 | 2,100 | 600 | 300 |
---|
Other Current Assets | 100 | 200 | 400 | 400 | 300 | 600 | 700 | 500 | 400 | 700 | 600 | 525 | 525 | 800 | 500 | 734 | 300 | 400 | 300 | 305 | 400 | 600 | 400 | 145 | 300 | 500 | 400 | 0 | 67 | 249 | 186 | 72 | 22 | 126 | 74 | 20 | 146 | 163 | 87 | 102 | 3 | 57 | 100 | 106 | 83 | 123 | 114 | 121 | 51 | 752 | 645 | 748 | 179 | 1,496 | 1,212 | 702 | 258 | 2,477 | 1,565 | 813 | 404 | 2,638 | 1,649 | 2,301 | 277 | 1,895 | 1,314 | 1,592 | 368 | 2,505 | 2,512 | 2,820 | 726 | 2,410 | 1,994 | 5,101 | 1,089 | 3,590 | 2,957 | 1,825 | 1,156 | 4,325 | 3,501 | 5,718 | 885 | 1,488 | 2,790 | 8,521 | 11,092 | 7,858 | 7,900 | 6,150 | 5,605 | 3,978 | 3,977 | 4,822 | 5,378 | 7,568 | 6,205 | 4,677 | 9,396 | 11,816 | 6,758 | 12,311 | 9,134 | 8,863 | 15,335 | 12,575 | 14,739 | 9,700 | 8,499 | 9,709 | 8,083 | 7,785 | 7,516 | 8,313 | 9,179 | 9,186 | 11,891 | 8,876 | 12,223 | 10,672 | 15,788 | 15,356 | 7,079 | 3,411 |
| 3,411 | 7,079 | 15,356 | 15,788 | 10,672 | 12,223 | 8,876 | 11,891 | 9,186 | 9,179 | 8,313 | 7,516 | 7,785 | 8,083 | 9,709 | 8,499 | 9,700 | 14,739 | 12,575 | 15,335 | 8,863 | 9,134 | 12,311 | 6,758 | 11,816 | 9,396 | 4,677 | 6,205 | 7,568 | 5,378 | 4,822 | 3,977 | 3,978 | 5,605 | 6,150 | 7,900 | 7,858 | 11,092 | 8,521 | 2,790 | 1,488 | 885 | 5,718 | 3,501 | 4,325 | 1,156 | 1,825 | 2,957 | 3,590 | 1,089 | 5,101 | 1,994 | 2,410 | 726 | 2,820 | 2,512 | 2,505 | 368 | 1,592 | 1,314 | 1,895 | 277 | 2,301 | 1,649 | 2,638 | 404 | 813 | 1,565 | 2,477 | 258 | 702 | 1,212 | 1,496 | 179 | 748 | 645 | 752 | 51 | 121 | 114 | 123 | 83 | 106 | 100 | 57 | 3 | 102 | 87 | 163 | 146 | 20 | 74 | 126 | 22 | 72 | 186 | 249 | 67 | 0 | 400 | 500 | 300 | 145 | 400 | 600 | 400 | 305 | 300 | 400 | 300 | 734 | 500 | 800 | 525 | 525 | 600 | 700 | 400 | 500 | 700 | 600 | 300 | 400 | 400 | 200 | 100 |
---|
> Long-term Assets | 500 | 500 | 4,400 | 4,400 | 4,600 | 6,400 | 7,200 | 7,200 | 7,100 | 6,800 | 7,000 | 6,224 | 6,224 | 2,600 | 5,300 | 6,554 | 6,500 | 6,300 | 7,500 | 7,643 | 7,300 | 7,100 | 7,300 | 6,977 | 6,500 | 6,000 | 5,500 | 5,300 | 5,300 | 4,906 | 4,543 | 3,963 | 3,598 | 3,384 | 3,085 | 2,976 | 2,644 | 2,327 | 1,951 | 1,624 | 1,291 | 966 | 731 | 799 | 1,299 | 2,004 | 2,232 | 5,487 | 5,352 | 10,535 | 12,466 | 22,853 | 26,779 | 31,006 | 33,163 | 37,871 | 39,222 | 40,884 | 39,587 | 43,157 | 46,750 | 43,623 | 49,400 | 50,883 | 47,982 | 44,441 | 41,142 | 49,024 | 47,031 | 46,812 | 45,821 | 49,978 | 53,403 | 50,307 | 55,149 | 58,076 | 70,939 | 84,642 | 81,213 | 89,684 | 82,681 | 74,518 | 69,770 | 63,398 | 57,847 | 54,400 | 54,495 | 157,792 | 178,932 | 169,627 | 156,683 | 147,928 | 139,497 | 128,735 | 118,320 | 111,939 | 106,415 | 98,087 | 96,774 | 88,132 | 84,227 | 77,599 | 78,670 | 73,660 | 76,325 | 71,837 | 66,785 | 61,990 | 58,302 | 52,731 | 48,560 | 44,787 | 41,048 | 37,353 | 34,038 | 31,179 | 28,891 | 26,145 | 23,716 | 22,506 | 22,787 | 21,570 | 20,285 | 22,387 | 18,067 | 17,002 |
| 17,002 | 18,067 | 22,387 | 20,285 | 21,570 | 22,787 | 22,506 | 23,716 | 26,145 | 28,891 | 31,179 | 34,038 | 37,353 | 41,048 | 44,787 | 48,560 | 52,731 | 58,302 | 61,990 | 66,785 | 71,837 | 76,325 | 73,660 | 78,670 | 77,599 | 84,227 | 88,132 | 96,774 | 98,087 | 106,415 | 111,939 | 118,320 | 128,735 | 139,497 | 147,928 | 156,683 | 169,627 | 178,932 | 157,792 | 54,495 | 54,400 | 57,847 | 63,398 | 69,770 | 74,518 | 82,681 | 89,684 | 81,213 | 84,642 | 70,939 | 58,076 | 55,149 | 50,307 | 53,403 | 49,978 | 45,821 | 46,812 | 47,031 | 49,024 | 41,142 | 44,441 | 47,982 | 50,883 | 49,400 | 43,623 | 46,750 | 43,157 | 39,587 | 40,884 | 39,222 | 37,871 | 33,163 | 31,006 | 26,779 | 22,853 | 12,466 | 10,535 | 5,352 | 5,487 | 2,232 | 2,004 | 1,299 | 799 | 731 | 966 | 1,291 | 1,624 | 1,951 | 2,327 | 2,644 | 2,976 | 3,085 | 3,384 | 3,598 | 3,963 | 4,543 | 4,906 | 5,300 | 5,300 | 5,500 | 6,000 | 6,500 | 6,977 | 7,300 | 7,100 | 7,300 | 7,643 | 7,500 | 6,300 | 6,500 | 6,554 | 5,300 | 2,600 | 6,224 | 6,224 | 7,000 | 6,800 | 7,100 | 7,200 | 7,200 | 6,400 | 4,600 | 4,400 | 4,400 | 500 | 500 |
---|
Property Plant Equipment | 400 | 400 | 4,200 | 4,400 | 4,600 | 5,600 | 6,400 | 6,300 | 6,300 | 6,100 | 6,200 | 6,193 | 6,193 | 2,600 | 5,300 | 6,522 | 6,400 | 6,200 | 7,400 | 7,608 | 7,300 | 7,100 | 7,300 | 6,976 | 6,500 | 6,000 | 5,500 | 5,100 | 5,100 | 4,703 | 4,341 | 3,962 | 3,597 | 3,382 | 3,083 | 2,971 | 2,639 | 2,322 | 1,946 | 1,619 | 1,286 | 961 | 726 | 795 | 1,295 | 2,001 | 2,229 | 5,483 | 5,349 | 10,532 | 12,458 | 22,797 | 26,770 | 30,693 | 32,839 | 37,649 | 38,999 | 40,662 | 39,362 | 42,930 | 46,524 | 43,396 | 49,152 | 50,633 | 47,734 | 44,203 | 40,908 | 47,583 | 45,535 | 45,368 | 44,337 | 49,716 | 53,138 | 50,042 | 54,874 | 57,797 | 70,656 | 84,353 | 80,922 | 89,386 | 82,383 | 74,222 | 69,476 | 63,107 | 57,562 | 54,112 | 54,212 | 157,792 | 176,135 | 166,880 | 154,146 | 147,567 | 139,136 | 128,374 | 117,821 | 110,917 | 104,141 | 96,473 | 95,274 | 86,573 | 82,056 | 75,469 | 76,565 | 71,541 | 74,227 | 69,747 | 64,711 | 60,154 | 56,566 | 52,364 | 48,185 | 44,394 | 40,650 | 36,950 | 33,644 | 30,784 | 28,491 | 25,757 | 23,355 | 22,137 | 22,417 | 21,193 | 19,917 | 19,218 | 17,702 | 16,632 |
| 16,632 | 17,702 | 19,218 | 19,917 | 21,193 | 22,417 | 22,137 | 23,355 | 25,757 | 28,491 | 30,784 | 33,644 | 36,950 | 40,650 | 44,394 | 48,185 | 52,364 | 56,566 | 60,154 | 64,711 | 69,747 | 74,227 | 71,541 | 76,565 | 75,469 | 82,056 | 86,573 | 95,274 | 96,473 | 104,141 | 110,917 | 117,821 | 128,374 | 139,136 | 147,567 | 154,146 | 166,880 | 176,135 | 157,792 | 54,212 | 54,112 | 57,562 | 63,107 | 69,476 | 74,222 | 82,383 | 89,386 | 80,922 | 84,353 | 70,656 | 57,797 | 54,874 | 50,042 | 53,138 | 49,716 | 44,337 | 45,368 | 45,535 | 47,583 | 40,908 | 44,203 | 47,734 | 50,633 | 49,152 | 43,396 | 46,524 | 42,930 | 39,362 | 40,662 | 38,999 | 37,649 | 32,839 | 30,693 | 26,770 | 22,797 | 12,458 | 10,532 | 5,349 | 5,483 | 2,229 | 2,001 | 1,295 | 795 | 726 | 961 | 1,286 | 1,619 | 1,946 | 2,322 | 2,639 | 2,971 | 3,083 | 3,382 | 3,597 | 3,962 | 4,341 | 4,703 | 5,100 | 5,100 | 5,500 | 6,000 | 6,500 | 6,976 | 7,300 | 7,100 | 7,300 | 7,608 | 7,400 | 6,200 | 6,400 | 6,522 | 5,300 | 2,600 | 6,193 | 6,193 | 6,200 | 6,100 | 6,300 | 6,300 | 6,400 | 5,600 | 4,600 | 4,400 | 4,200 | 400 | 400 |
---|
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 1,408 | 1,445 | 1,392 | 1,428 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 1,428 | 1,392 | 1,445 | 1,408 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,241 | 1,109 | 975 | 841 | 1,486 | 1,473 | 1,460 | 0 | 1,434 | 1,421 | 1,408 | 1,394 | 1,380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,380 | 1,394 | 1,408 | 1,421 | 1,434 | 0 | 1,460 | 1,473 | 1,486 | 841 | 975 | 1,109 | 1,241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 700 | 800 | 800 | 700 | 0 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,797 | 2,747 | 2,537 | 361 | 361 | 361 | 499 | 487 | 492 | 505 | 525 | 494 | 461 | 433 | 421 | 379 | 374 | 382 | 377 | 385 | 356 | 367 | 375 | 393 | 398 | 403 | 394 | 395 | 400 | 388 | 361 | 369 | 370 | 377 | 368 | 369 | 365 | 370 |
| 370 | 365 | 369 | 368 | 377 | 370 | 369 | 361 | 388 | 400 | 395 | 394 | 403 | 398 | 393 | 375 | 367 | 356 | 385 | 377 | 382 | 374 | 379 | 421 | 433 | 461 | 494 | 525 | 505 | 492 | 487 | 499 | 361 | 361 | 361 | 2,537 | 2,747 | 2,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 0 | 700 | 800 | 800 | 700 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Assets Other | 100 | 100 | 200 | 0 | 0 | 100 | 0 | 100 | 100 | 700 | 100 | 31 | 31 | 0 | 0 | 31 | 100 | 100 | 100 | 35 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 200 | 200 | 202 | 202 | 0 | 0 | 2 | 2 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 8 | 8 | 9 | 9 | 20 | 21 | 21 | 21 | 23 | 25 | 24 | 26 | 47 | 49 | 46 | 37 | 33 | 32 | 51 | 51 | 56 | 61 | 63 | 64 | 73 | 78 | 82 | 87 | 90 | 97 | 97 | 95 | 93 | 89 | 84 | 87 | 82 | 74 | -2,524,000 | -1,445,000 | -2,131,000 | 0 | 0 | 0 | 0 | 0 | 1,241 | 1,109 | 975 | 841 | 1,486 | 1,473 | 1,460 | 1,826 | 7,531 | 1,803 | 1,785 | 1,779 | 1,380 | 367 | 375 | 393 | 398 | 403 | 394 | -3,290 | 400 | 388 | -23,716 | 5,433 | 22,417 | 0 | 0 | 2,800 | 3,700 | 0 |
| 0 | 3,700 | 2,800 | 0 | 0 | 22,417 | 5,433 | -23,716 | 388 | 400 | -3,290 | 394 | 403 | 398 | 393 | 375 | 367 | 1,380 | 1,779 | 1,785 | 1,803 | 7,531 | 1,826 | 1,460 | 1,473 | 1,486 | 841 | 975 | 1,109 | 1,241 | 0 | 0 | 0 | 0 | 0 | -2,131,000 | -1,445,000 | -2,524,000 | 74 | 82 | 87 | 84 | 89 | 93 | 95 | 97 | 97 | 90 | 87 | 82 | 78 | 73 | 64 | 63 | 61 | 56 | 51 | 51 | 32 | 33 | 37 | 46 | 49 | 47 | 26 | 24 | 25 | 23 | 21 | 21 | 21 | 20 | 9 | 9 | 8 | 8 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 2 | 2 | 0 | 0 | 202 | 202 | 200 | 200 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 35 | 100 | 100 | 100 | 31 | 0 | 0 | 31 | 31 | 100 | 700 | 100 | 100 | 0 | 100 | 0 | 0 | 200 | 100 | 100 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224 | 224 | 224 | 224 | 0 | 290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290 | 0 | 224 | 224 | 224 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 900 | 1,100 | 6,500 | 6,700 | 6,500 | 9,800 | 10,800 | 10,400 | 10,200 | 11,200 | 12,100 | 11,155 | 11,155 | 4,000 | 4,100 | 5,890 | 5,000 | 5,500 | 6,800 | 6,840 | 5,100 | 5,400 | 3,800 | 4,138 | 2,800 | 2,100 | 2,200 | 3,700 | 3,700 | 2,135 | 1,753 | 1,025 | 1,290 | 2,257 | 1,676 | 2,342 | 1,444 | 784 | 879 | 1,584 | 1,370 | 652 | 729 | 816 | 4,160 | 4,910 | 4,613 | 4,754 | 4,359 | 9,985 | 9,933 | 14,641 | 15,759 | 16,795 | 18,622 | 21,356 | 20,276 | 18,937 | 14,145 | 18,241 | 19,694 | 21,047 | 34,751 | 34,663 | 32,184 | 30,016 | 27,012 | 33,354 | 36,492 | 31,428 | 27,888 | 34,753 | 40,738 | 29,250 | 38,831 | 36,162 | 63,544 | 65,304 | 58,020 | 64,042 | 56,558 | 40,951 | 34,078 | 29,171 | 42,876 | 44,598 | 31,966 | 52,622 | 65,780 | 47,061 | 45,495 | 38,069 | 32,416 | 25,154 | 19,406 | 16,782 | 18,002 | 21,623 | 26,081 | 23,986 | 30,587 | 27,837 | 31,780 | 33,669 | 37,920 | 35,771 | 31,623 | 24,443 | 27,666 | 16,773 | 11,358 | 12,403 | 10,174 | 9,115 | 9,274 | 11,561 | 11,059 | 9,893 | 14,775 | 19,432 | 32,532 | 32,140 | 19,497 | 30,520 | 17,206 | 11,937 |
| 11,937 | 17,206 | 30,520 | 19,497 | 32,140 | 32,532 | 19,432 | 14,775 | 9,893 | 11,059 | 11,561 | 9,274 | 9,115 | 10,174 | 12,403 | 11,358 | 16,773 | 27,666 | 24,443 | 31,623 | 35,771 | 37,920 | 33,669 | 31,780 | 27,837 | 30,587 | 23,986 | 26,081 | 21,623 | 18,002 | 16,782 | 19,406 | 25,154 | 32,416 | 38,069 | 45,495 | 47,061 | 65,780 | 52,622 | 31,966 | 44,598 | 42,876 | 29,171 | 34,078 | 40,951 | 56,558 | 64,042 | 58,020 | 65,304 | 63,544 | 36,162 | 38,831 | 29,250 | 40,738 | 34,753 | 27,888 | 31,428 | 36,492 | 33,354 | 27,012 | 30,016 | 32,184 | 34,663 | 34,751 | 21,047 | 19,694 | 18,241 | 14,145 | 18,937 | 20,276 | 21,356 | 18,622 | 16,795 | 15,759 | 14,641 | 9,933 | 9,985 | 4,359 | 4,754 | 4,613 | 4,910 | 4,160 | 816 | 729 | 652 | 1,370 | 1,584 | 879 | 784 | 1,444 | 2,342 | 1,676 | 2,257 | 1,290 | 1,025 | 1,753 | 2,135 | 3,700 | 3,700 | 2,200 | 2,100 | 2,800 | 4,138 | 3,800 | 5,400 | 5,100 | 6,840 | 6,800 | 5,500 | 5,000 | 5,890 | 4,100 | 4,000 | 11,155 | 11,155 | 12,100 | 11,200 | 10,200 | 10,400 | 10,800 | 9,800 | 6,500 | 6,700 | 6,500 | 1,100 | 900 |
---|
> Total Current Liabilities | 600 | 1,100 | 2,700 | 3,200 | 3,000 | 3,600 | 3,900 | 4,200 | 4,000 | 4,400 | 5,300 | 10,788 | 10,788 | 2,300 | 2,300 | 3,639 | 3,400 | 4,200 | 4,800 | 5,175 | 3,800 | 4,300 | 2,600 | 3,160 | 1,900 | 1,400 | 1,500 | 900 | 900 | 1,921 | 1,587 | 905 | 1,174 | 2,118 | 1,530 | 2,181 | 1,281 | 634 | 742 | 1,456 | 1,253 | 542 | 579 | 633 | 3,939 | 4,534 | 4,286 | 2,984 | 2,749 | 6,261 | 5,659 | 8,441 | 10,236 | 12,050 | 14,873 | 17,350 | 16,795 | 16,266 | 11,807 | 12,516 | 9,848 | 11,290 | 19,237 | 17,239 | 16,577 | 15,752 | 13,902 | 19,730 | 24,716 | 21,349 | 17,566 | 23,944 | 31,275 | 19,833 | 24,975 | 21,948 | 44,596 | 42,770 | 38,183 | 40,128 | 35,934 | 23,744 | 20,126 | 17,195 | 33,449 | 37,546 | 24,264 | 19,792 | 39,753 | 29,683 | 31,006 | 28,810 | 24,793 | 19,183 | 15,378 | 14,997 | 17,680 | 19,958 | 18,691 | 17,809 | 25,175 | 23,285 | 23,812 | 27,288 | 25,924 | 25,473 | 25,186 | 18,257 | 21,782 | 11,298 | 6,128 | 7,441 | 5,460 | 4,644 | 5,068 | 7,591 | 6,881 | 6,004 | 11,141 | 15,758 | 18,989 | 28,384 | 15,689 | 26,860 | 13,921 | 8,770 |
| 8,770 | 13,921 | 26,860 | 15,689 | 28,384 | 18,989 | 15,758 | 11,141 | 6,004 | 6,881 | 7,591 | 5,068 | 4,644 | 5,460 | 7,441 | 6,128 | 11,298 | 21,782 | 18,257 | 25,186 | 25,473 | 25,924 | 27,288 | 23,812 | 23,285 | 25,175 | 17,809 | 18,691 | 19,958 | 17,680 | 14,997 | 15,378 | 19,183 | 24,793 | 28,810 | 31,006 | 29,683 | 39,753 | 19,792 | 24,264 | 37,546 | 33,449 | 17,195 | 20,126 | 23,744 | 35,934 | 40,128 | 38,183 | 42,770 | 44,596 | 21,948 | 24,975 | 19,833 | 31,275 | 23,944 | 17,566 | 21,349 | 24,716 | 19,730 | 13,902 | 15,752 | 16,577 | 17,239 | 19,237 | 11,290 | 9,848 | 12,516 | 11,807 | 16,266 | 16,795 | 17,350 | 14,873 | 12,050 | 10,236 | 8,441 | 5,659 | 6,261 | 2,749 | 2,984 | 4,286 | 4,534 | 3,939 | 633 | 579 | 542 | 1,253 | 1,456 | 742 | 634 | 1,281 | 2,181 | 1,530 | 2,118 | 1,174 | 905 | 1,587 | 1,921 | 900 | 900 | 1,500 | 1,400 | 1,900 | 3,160 | 2,600 | 4,300 | 3,800 | 5,175 | 4,800 | 4,200 | 3,400 | 3,639 | 2,300 | 2,300 | 10,788 | 10,788 | 5,300 | 4,400 | 4,000 | 4,200 | 3,900 | 3,600 | 3,000 | 3,200 | 2,700 | 1,100 | 600 |
---|
Short-term Debt | 100 | 300 | 900 | 1,100 | 300 | 800 | 900 | 900 | 800 | 0 | 700 | 345 | 7,109 | 100 | 300 | 492 | 900 | 900 | 1,400 | 1,325 | 1,400 | 1,300 | 1,500 | 1,694 | 0 | 0 | 0 | 0 | 599 | 510 | 296 | 249 | 168 | 102 | 64 | 173 | 58 | 77 | 175 | 261 | 75 | 57 | 41 | 111 | 155 | 225 | 165 | 1,220 | 1,182 | 2,227 | 2,462 | 4,230 | 4,308 | 5,573 | 5,028 | 4,712 | 4,400 | 5,742 | 4,524 | 4,521 | 3,828 | 4,782 | 6,389 | 6,029 | 5,771 | 7,223 | 6,473 | 7,188 | 7,007 | 8,079 | 7,486 | 7,388 | 6,621 | 7,360 | 8,195 | 7,139 | 8,566 | 12,725 | 11,324 | 12,576 | 11,742 | 13,393 | 11,617 | 9,858 | 8,940 | 10,402 | 10,152 | 6,018 | 11,250 | 8,892 | 8,158 | 8,585 | 7,141 | 5,501 | 3,928 | 2,357 | 1,504 | 804 | 2,788 | 2,712 | 3,017 | 2,965 | 5,090 | 6,683 | 7,688 | 7,061 | 4,379 | 5,262 | 4,195 | 2,668 | 1,312 | 1,203 | 1,640 | 1,452 | 1,252 | 1,263 | 1,947 | 1,579 | 1,210 | 1,393 | 1,776 | 11,657 | 2,891 | 3,385 | 2,868 | 1,709 |
| 1,709 | 2,868 | 3,385 | 2,891 | 11,657 | 1,776 | 1,393 | 1,210 | 1,579 | 1,947 | 1,263 | 1,252 | 1,452 | 1,640 | 1,203 | 1,312 | 2,668 | 4,195 | 5,262 | 4,379 | 7,061 | 7,688 | 6,683 | 5,090 | 2,965 | 3,017 | 2,712 | 2,788 | 804 | 1,504 | 2,357 | 3,928 | 5,501 | 7,141 | 8,585 | 8,158 | 8,892 | 11,250 | 6,018 | 10,152 | 10,402 | 8,940 | 9,858 | 11,617 | 13,393 | 11,742 | 12,576 | 11,324 | 12,725 | 8,566 | 7,139 | 8,195 | 7,360 | 6,621 | 7,388 | 7,486 | 8,079 | 7,007 | 7,188 | 6,473 | 7,223 | 5,771 | 6,029 | 6,389 | 4,782 | 3,828 | 4,521 | 4,524 | 5,742 | 4,400 | 4,712 | 5,028 | 5,573 | 4,308 | 4,230 | 2,462 | 2,227 | 1,182 | 1,220 | 165 | 225 | 155 | 111 | 41 | 57 | 75 | 261 | 175 | 77 | 58 | 173 | 64 | 102 | 168 | 249 | 296 | 510 | 599 | 0 | 0 | 0 | 0 | 1,694 | 1,500 | 1,300 | 1,400 | 1,325 | 1,400 | 900 | 900 | 492 | 300 | 100 | 7,109 | 345 | 700 | 0 | 800 | 900 | 900 | 800 | 300 | 1,100 | 900 | 300 | 100 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,018 | 0 | 0 | 0 | 8,585 | 0 | 0 | 0 | 1,938 | 1,504 | 804 | 56 | 7,865 | 7,463 | 6,701 | 2,284 | 3,853 | 6,459 | 5,855 | 3,153 | 4,062 | 3,049 | 1,562 | 215 | 94 | 551 | 400 | 246 | 302 | 917 | 522 | 116 | 205 | 591 | 10,446 | 511 | 1,111 | 740 | 704 |
| 704 | 740 | 1,111 | 511 | 10,446 | 591 | 205 | 116 | 522 | 917 | 302 | 246 | 400 | 551 | 94 | 215 | 1,562 | 3,049 | 4,062 | 3,153 | 5,855 | 6,459 | 3,853 | 2,284 | 6,701 | 7,463 | 7,865 | 56 | 804 | 1,504 | 1,938 | 0 | 0 | 0 | 8,585 | 0 | 0 | 0 | 6,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 200 | 300 | 700 | 1,000 | 1,000 | 1,800 | 1,900 | 2,200 | 2,100 | 0 | 3,100 | 2,703 | 2,703 | 900 | 700 | 1,484 | 1,900 | 1,900 | 1,300 | 1,411 | 1,100 | 1,300 | 500 | 576 | 400 | 100 | 300 | 100 | 100 | 328 | 473 | 337 | 270 | 876 | 557 | 1,068 | 592 | 262 | 243 | 199 | 427 | 91 | 240 | 120 | 966 | 1,660 | 2,355 | 742 | 253 | 1,632 | 1,541 | 3,385 | 4,056 | 5,310 | 8,580 | 11,111 | 10,136 | 8,950 | 5,797 | 6,271 | 3,250 | 5,150 | 11,735 | 4,570 | 6,208 | 3,075 | 3,611 | 11,204 | 15,557 | 12,040 | 8,277 | 14,747 | 19,280 | 8,656 | 5,941 | 9,256 | 20,001 | 13,551 | 12,438 | 13,681 | 12,419 | 3,156 | 4,238 | 4,098 | 9,840 | 15,446 | 7,295 | 5,849 | 13,860 | 7,216 | 8,929 | 8,401 | 4,152 | 2,510 | 3,981 | 5,617 | 7,431 | 5,552 | 6,272 | 5,933 | 9,057 | 7,629 | 10,037 | 5,427 | 7,103 | 3,922 | 6,312 | 3,952 | 5,397 | 3,260 | 908 | 1,603 | 1,434 | 543 | 1,557 | 2,580 | 2,010 | 1,068 | 3,921 | 4,015 | 6,743 | 5,447 | 5,458 | 5,415 | 3,400 | 3,424 |
| 3,424 | 3,400 | 5,415 | 5,458 | 5,447 | 6,743 | 4,015 | 3,921 | 1,068 | 2,010 | 2,580 | 1,557 | 543 | 1,434 | 1,603 | 908 | 3,260 | 5,397 | 3,952 | 6,312 | 3,922 | 7,103 | 5,427 | 10,037 | 7,629 | 9,057 | 5,933 | 6,272 | 5,552 | 7,431 | 5,617 | 3,981 | 2,510 | 4,152 | 8,401 | 8,929 | 7,216 | 13,860 | 5,849 | 7,295 | 15,446 | 9,840 | 4,098 | 4,238 | 3,156 | 12,419 | 13,681 | 12,438 | 13,551 | 20,001 | 9,256 | 5,941 | 8,656 | 19,280 | 14,747 | 8,277 | 12,040 | 15,557 | 11,204 | 3,611 | 3,075 | 6,208 | 4,570 | 11,735 | 5,150 | 3,250 | 6,271 | 5,797 | 8,950 | 10,136 | 11,111 | 8,580 | 5,310 | 4,056 | 3,385 | 1,541 | 1,632 | 253 | 742 | 2,355 | 1,660 | 966 | 120 | 240 | 91 | 427 | 199 | 243 | 262 | 592 | 1,068 | 557 | 876 | 270 | 337 | 473 | 328 | 100 | 100 | 300 | 100 | 400 | 576 | 500 | 1,300 | 1,100 | 1,411 | 1,300 | 1,900 | 1,900 | 1,484 | 700 | 900 | 2,703 | 2,703 | 3,100 | 0 | 2,100 | 2,200 | 1,900 | 1,800 | 1,000 | 1,000 | 700 | 300 | 200 |
---|
Other Current Liabilities | 300 | 500 | 1,100 | 1,100 | 1,700 | 1,000 | 1,100 | 1,100 | 1,100 | 4,400 | 1,500 | 7,740 | 7,740 | 1,300 | 1,300 | 1,238 | 600 | 1,400 | 2,100 | 2,226 | 1,300 | 1,700 | 600 | 532 | 1,500 | 1,300 | 1,200 | 800 | 800 | 1,082 | 818 | 320 | 543 | 1,000 | 641 | 763 | 472 | 175 | 186 | 874 | 704 | 292 | 127 | 296 | 2,737 | 2,571 | 1,646 | 672 | 1,202 | 1,390 | 862 | 230 | 1,260 | 339 | 579 | 416 | 1,374 | 75 | 201 | 1,724 | 822 | 1,357 | 1,112 | 5,776 | 1,683 | 1,942 | 1,492 | 1,337 | 1,680 | 1,231 | 1,804 | 1,808 | 3,326 | 2,564 | 5,790 | 938 | 9,106 | 11,569 | 9,554 | 10,114 | 10,883 | 5,159 | 3,284 | 2,586 | 10,660 | 4,028 | 4,286 | 6,173 | 9,121 | 8,310 | 7,214 | 5,678 | 7,885 | 6,472 | 5,709 | 3,868 | 6,381 | 5,286 | 5,987 | 5,465 | 7,268 | 5,588 | 5,906 | 4,677 | 5,458 | 5,952 | 6,525 | 5,562 | 7,022 | 4,211 | 3,534 | 2,856 | 1,375 | 1,965 | 2,163 | 2,404 | 2,435 | 1,885 | 1,632 | 3,151 | 2,181 | 2,181 | 592 | 12,742 | 5,316 | 2,946 |
| 2,946 | 5,316 | 12,742 | 592 | 2,181 | 2,181 | 3,151 | 1,632 | 1,885 | 2,435 | 2,404 | 2,163 | 1,965 | 1,375 | 2,856 | 3,534 | 4,211 | 7,022 | 5,562 | 6,525 | 5,952 | 5,458 | 4,677 | 5,906 | 5,588 | 7,268 | 5,465 | 5,987 | 5,286 | 6,381 | 3,868 | 5,709 | 6,472 | 7,885 | 5,678 | 7,214 | 8,310 | 9,121 | 6,173 | 4,286 | 4,028 | 10,660 | 2,586 | 3,284 | 5,159 | 10,883 | 10,114 | 9,554 | 11,569 | 9,106 | 938 | 5,790 | 2,564 | 3,326 | 1,808 | 1,804 | 1,231 | 1,680 | 1,337 | 1,492 | 1,942 | 1,683 | 5,776 | 1,112 | 1,357 | 822 | 1,724 | 201 | 75 | 1,374 | 416 | 579 | 339 | 1,260 | 230 | 862 | 1,390 | 1,202 | 672 | 1,646 | 2,571 | 2,737 | 296 | 127 | 292 | 704 | 874 | 186 | 175 | 472 | 763 | 641 | 1,000 | 543 | 320 | 818 | 1,082 | 800 | 800 | 1,200 | 1,300 | 1,500 | 532 | 600 | 1,700 | 1,300 | 2,226 | 2,100 | 1,400 | 600 | 1,238 | 1,300 | 1,300 | 7,740 | 7,740 | 1,500 | 4,400 | 1,100 | 1,100 | 1,100 | 1,000 | 1,700 | 1,100 | 1,100 | 500 | 300 |
---|
> Long-term Liabilities | 200 | 0 | 3,800 | 3,600 | 3,500 | 6,200 | 6,900 | 6,200 | 6,200 | 6,900 | 6,900 | 368 | 368 | 1,400 | 1,800 | 2,251 | 1,400 | 1,300 | 2,000 | 1,665 | 1,300 | 1,000 | 1,100 | 978 | 900 | 700 | 700 | 2,800 | 2,800 | 214 | 167 | 120 | 117 | 139 | 146 | 162 | 164 | 150 | 136 | 128 | 117 | 109 | 150 | 183 | 221 | 376 | 327 | 1,770 | 1,610 | 3,724 | 4,274 | 6,199 | 5,522 | 4,744 | 3,749 | 4,006 | 3,481 | 2,671 | 2,338 | 5,724 | 9,847 | 9,757 | 15,514 | 17,425 | 15,607 | 14,264 | 13,110 | 13,624 | 11,776 | 10,079 | 10,321 | 10,809 | 9,463 | 9,417 | 13,856 | 14,213 | 18,948 | 22,534 | 19,837 | 23,915 | 20,624 | 17,208 | 13,952 | 11,976 | 9,428 | 7,052 | 7,702 | 32,830 | 26,027 | 17,378 | 14,489 | 9,259 | 7,623 | 5,971 | 4,028 | 1,785 | 322 | 1,665 | 7,390 | 6,177 | 5,412 | 4,552 | 7,968 | 6,381 | 11,996 | 10,298 | 6,437 | 6,186 | 5,884 | 5,475 | 5,230 | 4,962 | 4,714 | 4,471 | 4,206 | 3,970 | 4,178 | 3,889 | 3,634 | 3,674 | 13,543 | 3,756 | 3,808 | 3,660 | 3,285 | 3,167 |
| 3,167 | 3,285 | 3,660 | 3,808 | 3,756 | 13,543 | 3,674 | 3,634 | 3,889 | 4,178 | 3,970 | 4,206 | 4,471 | 4,714 | 4,962 | 5,230 | 5,475 | 5,884 | 6,186 | 6,437 | 10,298 | 11,996 | 6,381 | 7,968 | 4,552 | 5,412 | 6,177 | 7,390 | 1,665 | 322 | 1,785 | 4,028 | 5,971 | 7,623 | 9,259 | 14,489 | 17,378 | 26,027 | 32,830 | 7,702 | 7,052 | 9,428 | 11,976 | 13,952 | 17,208 | 20,624 | 23,915 | 19,837 | 22,534 | 18,948 | 14,213 | 13,856 | 9,417 | 9,463 | 10,809 | 10,321 | 10,079 | 11,776 | 13,624 | 13,110 | 14,264 | 15,607 | 17,425 | 15,514 | 9,757 | 9,847 | 5,724 | 2,338 | 2,671 | 3,481 | 4,006 | 3,749 | 4,744 | 5,522 | 6,199 | 4,274 | 3,724 | 1,610 | 1,770 | 327 | 376 | 221 | 183 | 150 | 109 | 117 | 128 | 136 | 150 | 164 | 162 | 146 | 139 | 117 | 120 | 167 | 214 | 2,800 | 2,800 | 700 | 700 | 900 | 978 | 1,100 | 1,000 | 1,300 | 1,665 | 2,000 | 1,300 | 1,400 | 2,251 | 1,800 | 1,400 | 368 | 368 | 6,900 | 6,900 | 6,200 | 6,200 | 6,900 | 6,200 | 3,500 | 3,600 | 3,800 | 0 | 200 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,508 | 8,057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,385 | 5,409 | 3,634 | 6,677 | 5,642 | 7,921 | 6,039 | 4,025 | 2,106 | 1,295 | 676 | 65 | 0 | 0 | 0 | 5,829 | 5,153 | 4,446 | 3,736 | 7,373 | 6,097 | 4,861 | 3,581 | 106 | 96 | 77 | 67 | 51 | 44 | 36 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 277 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 277 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 36 | 44 | 51 | 67 | 77 | 96 | 106 | 3,581 | 4,861 | 6,097 | 7,373 | 3,736 | 4,446 | 5,153 | 5,829 | 0 | 0 | 0 | 65 | 676 | 1,295 | 2,106 | 4,025 | 6,039 | 7,921 | 5,642 | 6,677 | 3,634 | 5,409 | 7,385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,057 | 4,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Asset Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 224 | 224 | 224 | 224 | 0 | 290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 290 | 0 | 224 | 224 | 224 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,621 | 0 | 0 | 456 | 1,834 | 1,899 | 1,997 | 1,992 | 1,639 | 174 | 174 | 169 | 150 | 966 | 816 | 595 | 284 | 296 | 223 | 160 | 150 | 172 | 22 | 22 | 19 | 19 | 19 | 19 | 20 | 20 | 20 | 20 | 136 | 9,992 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 9,992 | 136 | 20 | 20 | 20 | 20 | 19 | 19 | 19 | 19 | 22 | 22 | 172 | 150 | 160 | 223 | 296 | 284 | 595 | 816 | 966 | 150 | 169 | 174 | 174 | 1,639 | 1,992 | 1,997 | 1,899 | 1,834 | 456 | 0 | 0 | 28,621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Deferred Long Term Liability | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,908 | 5,799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,591 | 4,018 | 3,418 | 1,025 | 0 | 18,106 | 11,339 | 10,008 | 5,319 | 4,429 | 3,298 | 1,971 | 146 | 148 | 1,491 | 1,392 | 874 | 816 | 666 | 445 | 0 | 146 | 73 | 10 | 0 | 22 | 22 | 22 | 19 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 19 | 19 | 22 | 22 | 22 | 0 | 10 | 73 | 146 | 0 | 445 | 666 | 816 | 874 | 1,392 | 1,491 | 148 | 146 | 1,971 | 3,298 | 4,429 | 5,319 | 10,008 | 11,339 | 18,106 | 0 | 1,025 | 3,418 | 4,018 | 4,591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,799 | 4,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 200 | 300 | 3,400 | 3,500 | 3,600 | 3,600 | 3,700 | 3,500 | 3,500 | 3,300 | 3,200 | 1,643 | 1,643 | 500 | 3,300 | 3,017 | 2,700 | 3,100 | 3,300 | 3,730 | 3,900 | 4,600 | 5,500 | 5,128 | 5,500 | 4,800 | 4,300 | 3,500 | 3,500 | 4,809 | 4,851 | 4,172 | 3,634 | 3,341 | 3,386 | 3,027 | 3,108 | 2,844 | 2,219 | 1,360 | 1,317 | 1,535 | 1,662 | 1,943 | 2,747 | 3,122 | 4,178 | 4,570 | 5,631 | 7,306 | 8,137 | 26,605 | 29,392 | 31,553 | 33,003 | 35,043 | 37,249 | 38,690 | 40,701 | 42,922 | 45,046 | 46,056 | 48,068 | 50,427 | 55,654 | 57,011 | 55,378 | 52,695 | 53,813 | 52,127 | 51,301 | 52,863 | 59,410 | 60,174 | 59,395 | 63,720 | 76,852 | 74,386 | 77,544 | 77,986 | 83,401 | 78,538 | 75,500 | 69,131 | 71,902 | 69,682 | 63,990 | 194,218 | 230,181 | 218,496 | 214,796 | 209,718 | 202,034 | 190,401 | 178,176 | 170,884 | 162,036 | 147,677 | 145,560 | 141,252 | 139,492 | 133,874 | 129,257 | 117,016 | 117,252 | 106,445 | 108,626 | 103,165 | 103,162 | 105,520 | 98,127 | 90,974 | 86,048 | 77,264 | 69,206 | 62,477 | 60,166 | 52,138 | 43,713 | 41,109 | 33,121 | 28,940 | 33,404 | 27,260 | 23,787 | 18,244 |
| 18,244 | 23,787 | 27,260 | 33,404 | 28,940 | 33,121 | 41,109 | 43,713 | 52,138 | 60,166 | 62,477 | 69,206 | 77,264 | 86,048 | 90,974 | 98,127 | 105,520 | 103,162 | 103,165 | 108,626 | 106,445 | 117,252 | 117,016 | 129,257 | 133,874 | 139,492 | 141,252 | 145,560 | 147,677 | 162,036 | 170,884 | 178,176 | 190,401 | 202,034 | 209,718 | 214,796 | 218,496 | 230,181 | 194,218 | 63,990 | 69,682 | 71,902 | 69,131 | 75,500 | 78,538 | 83,401 | 77,986 | 77,544 | 74,386 | 76,852 | 63,720 | 59,395 | 60,174 | 59,410 | 52,863 | 51,301 | 52,127 | 53,813 | 52,695 | 55,378 | 57,011 | 55,654 | 50,427 | 48,068 | 46,056 | 45,046 | 42,922 | 40,701 | 38,690 | 37,249 | 35,043 | 33,003 | 31,553 | 29,392 | 26,605 | 8,137 | 7,306 | 5,631 | 4,570 | 4,178 | 3,122 | 2,747 | 1,943 | 1,662 | 1,535 | 1,317 | 1,360 | 2,219 | 2,844 | 3,108 | 3,027 | 3,386 | 3,341 | 3,634 | 4,172 | 4,851 | 4,809 | 3,500 | 3,500 | 4,300 | 4,800 | 5,500 | 5,128 | 5,500 | 4,600 | 3,900 | 3,730 | 3,300 | 3,100 | 2,700 | 3,017 | 3,300 | 500 | 1,643 | 1,643 | 3,200 | 3,300 | 3,500 | 3,500 | 3,700 | 3,600 | 3,600 | 3,500 | 3,400 | 300 | 200 |
---|
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 623 | 623 | 0 | 0 | 634 | 0 | 0 | 0 | 657 | 0 | 0 | 0 | 661 | 700 | 700 | 700 | 700 | 700 | 702 | 706 | 708 | 718 | 727 | 753 | 753 | 1,663 | 1,664 | 1,664 | 1,664 | 1,664 | 55 | 55 | 57 | 57 | 58 | 58 | 61 | 61 | 64 | 65 | 149 | 149 | 158 | 158 | 158 | 158 | 166 | 166 | 166 | 166 | 174 | 174 | 174 | 174 | 183 | 183 | 183 | 183 | 192 | 192 | 192 | 193 | 193 | 193 | 193 | 195 | 205 | 207 | 207 | 209 | 219 | 221 | 221 | 221 | 221 | 221 | 2,694 | 216 | 216 | 216 | 216 | 216 | 217 | 217 | 217 | 217 | 217 | 217 | 218 | 229 | 229 | 230 | 230 | 232 | 233 | 233 | 233 | 233 | 234 | 235 | 235 | 235 | 237 | 237 | 237 | 238 | 238 | 238 | 238 | 250 | 250 | 308 | 308 | 309 | 309 |
| 309 | 309 | 308 | 308 | 250 | 250 | 238 | 238 | 238 | 238 | 237 | 237 | 237 | 235 | 235 | 235 | 234 | 233 | 233 | 233 | 233 | 232 | 230 | 230 | 229 | 229 | 218 | 217 | 217 | 217 | 217 | 217 | 217 | 216 | 216 | 216 | 216 | 216 | 2,694 | 221 | 221 | 221 | 221 | 221 | 219 | 209 | 207 | 207 | 205 | 195 | 193 | 193 | 193 | 193 | 192 | 192 | 192 | 183 | 183 | 183 | 183 | 174 | 174 | 174 | 174 | 166 | 166 | 166 | 166 | 158 | 158 | 158 | 158 | 149 | 149 | 65 | 64 | 61 | 61 | 58 | 58 | 57 | 57 | 55 | 55 | 1,664 | 1,664 | 1,664 | 1,664 | 1,663 | 753 | 753 | 727 | 718 | 708 | 706 | 702 | 700 | 700 | 700 | 700 | 700 | 661 | 0 | 0 | 0 | 657 | 0 | 0 | 0 | 634 | 0 | 0 | 623 | 623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Retained Earnings | -400 | -300 | -900 | -900 | -800 | -800 | -700 | -900 | -1,000 | -1,000 | -2,000 | -3,510 | -3,510 | -4,700 | -4,400 | -4,524 | -4,600 | -4,100 | -3,800 | -3,218 | -3,000 | -2,200 | -1,200 | -1,387 | -1,100 | -1,800 | -2,200 | -3,500 | -3,500 | -4,735 | -4,692 | -5,372 | -5,913 | -6,206 | -6,161 | -6,521 | -6,439 | -6,703 | -7,373 | -8,232 | -8,276 | -8,057 | -7,930 | -7,677 | -6,888 | -6,367 | -5,330 | -4,809 | -3,736 | -1,943 | -1,123 | 1,392 | 4,164 | 6,221 | 7,568 | 9,504 | 11,583 | 12,918 | 14,745 | 17,111 | 19,094 | 19,961 | 21,824 | 24,009 | 29,044 | 30,286 | 28,552 | 25,889 | 26,440 | 25,229 | 23,958 | 24,666 | 30,430 | 31,017 | 32,063 | 35,500 | 47,884 | 45,910 | 47,021 | 48,074 | 54,425 | 50,421 | 46,469 | 41,758 | 46,037 | 42,005 | 37,996 | 95,336 | 88,744 | 76,867 | 73,997 | 69,057 | 60,457 | 48,868 | 36,452 | 29,265 | 20,091 | 5,282 | 2,523 | -2,021 | -11,678 | -17,531 | -22,702 | -34,518 | -34,655 | -45,901 | -43,903 | -49,731 | -48,738 | -47,238 | -55,078 | -62,927 | -68,155 | -77,172 | -85,037 | -92,018 | -94,409 | -102,087 | -109,690 | -112,469 | -111,906 | -116,336 | -121,534 | -127,654 | -131,200 | -136,817 |
| -136,817 | -131,200 | -127,654 | -121,534 | -116,336 | -111,906 | -112,469 | -109,690 | -102,087 | -94,409 | -92,018 | -85,037 | -77,172 | -68,155 | -62,927 | -55,078 | -47,238 | -48,738 | -49,731 | -43,903 | -45,901 | -34,655 | -34,518 | -22,702 | -17,531 | -11,678 | -2,021 | 2,523 | 5,282 | 20,091 | 29,265 | 36,452 | 48,868 | 60,457 | 69,057 | 73,997 | 76,867 | 88,744 | 95,336 | 37,996 | |
---|